BNBCalc Short Term Rental Investment Analysis 62 West Creek View Drive, Clifton Township, PA

3 bed • 1 bath • 9 guests • $172,700

BNB

Calc

Annual Revenue

$60,777

Profit (Cash Flow)

$27,546

Cap Rate

22.7%

Annual Revenue

$60,777

AirDNA projects $227/night at 46% occupancy ($38,138). Airbtics projects $216/night at 55% occupancy ($43,390). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $256 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$25,643	$42,646	$66,545	$97,295
Occupancy	40%	52%	65%	82%
Nightly Rate	$161	$203	$256	$298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfortable getaway in mountains	$46,033	$201	50%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (13)
Cozy Gouldsboro Home w/ Fire Pit in Big Bass Lake!	$47,867	$343	36%	3	2	2	$243	❌	❌	❌	Y / Y	⭐️ 5 (23)
Classic Cabin in Poconos Mountain Resort	$90,181	$241	99%	3	2	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (317)
Family-Friendly Chalet Poconos Near Skiing	$49,723	$217	52%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (11)
Woodland Cabin in Pocono Resort	$26,419	$154	39%	3	1.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (48)
Pocono Big Bass LAKE -Indoor POOL	$30,926	$194	41%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (30)
Quiet getaway •pool•lake•game room•fire pit•kayak	$47,025	$263	40%	3	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (15)
Close to ski resorts and Kahlari! MLK Weekend open	$18,754	$205	23%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (41)
"Our Peak Retreat"	$37,131	$142	62%	3	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (55)
Serene and Cozy Cottage, Walk to Big Bass Lake	$25,110	$155	39%	3	1	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (37)
Pet-Friendly Poconos Cabin w/ Deck & Fire Pit!	$91,316	$356	65%	3	2	2	$207	✅	❌	✅	Y / Y	⭐️ 4.5 (33)
Creekside Cabin in Poconos Mountain Resort	$35,289	$177	51%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Nestled in Big Bass Lake	$117,241	$312	97%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (6)
Wander Chalet in Poconos Resort	$56,984	$162	87%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (60)
Mountain View Chalet - Games, Views, Firepit	$53,807	$241	56%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (38)
Cheerful 3-bedroom 2-bath vacation home	$36,719	$183	49%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (61)
TRANQUiL Cabin Escape in the Heart of NAtURE	$68,463	$282	60%	3	2	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (86)
Woodland Cabin-Indoor Pool / Lake	$46,736	$219	55%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (109)
Cozy Cabin in Pocono Mountain Resort	$39,415	$148	65%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (44)
Mountain Cabin in Pocono Resort	$39,194	$147	64%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (151)
Pocono Chalet - Renovated 2021 Big Bass Lake	$32,781	$235	37%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (17)
Cozy Cabin	$33,607	$177	45%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (9)
Mountain Lodge w/Hot Tub by Lake in the Poconos	$24,423	$262	24%	3	2	2	$195	✅	✅	✅	Y / Y	⭐️ 5 (83)
Steps from Beach @ Big Bass Lake	$22,871	$149	40%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (29)
3-Bedroom Villa close to Kalahari, Camelback.	$44,710	$292	40%	3	2.5	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (24)
Modern Rustic Pocono Cabin at Big Bass Lake	$26,898	$172	39%	3	1.5	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Woodland Chalet - Indoor Pool / Lake / Game Room	$34,137	$190	43%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (35)
Lakeview Chalet \| Arcade \| Fire Pit \| Lake Access	$58,693	$249	56%	3	3	2	$245	✅	✅	✅	Y / Y	⭐️ 4.5 (60)
Peaceful Pocono Getaway - Fresh Air and Fun	$43,534	$153	68%	3	1	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (68)
Serene & Fun Family Gem ~ Hot Tub & Theater Room!	$67,234	$211	73%	3	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (62)
Big Bass Cabin \| Hot Tub \| Game room	$44,838	$297	40%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (15)
Woodsy A-Frame Cabin in Resort	$40,875	$171	58%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (28)
Poconos ON THE WATER with magnificent views, beach	$148,735	$381	100%	3	2	4	$265	✅	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Poconos Lodge in Premier Lake Community	$27,917	$105	64%	3	1.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (49)
Sun-Dappled Pocono Chalet \| Lake Access \| Tennis	$33,719	$159	53%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (40)
Stunning Modern Lake House	$68,771	$235	74%	3	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (8)
Cassidy's Cozy Cabin	$34,382	$127	65%	3	1	1	$159	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Lake Front Oasis Kayaks* Hot Tub* Fire Pit*	$46,923	$254	49%	3	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (69)
Cozy Mountain Cabin-Game room-Fire Pit-Skiing-Pool	$48,210	$297	38%	3	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (13)
The Sato Lodge: Big Bass Lake Escape W/ Hot Tub!	$61,198	$201	82%	3	1.5	2	$195	✅	✅	✅	Y / Y	⭐️ 5 (33)

Return Metrics

57.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,545	$55,091	$82,637	$110,183	$137,729	$275,458	$826,375
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,696	$3,497	$5,410	$7,440	$9,596	$22,539	$138,160
Down Payment	$34,540	$34,540	$34,540	$34,540	$34,540	$34,540	$34,540
Property Appreciation	$5,181	$10,517	$16,013	$21,675	$27,506	$59,394	$246,488
Total Return	$68,963	$103,647	$138,601	$173,839	$209,371	$391,932	$1,245,563

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.42%

Cap Rate

22.69%

Return on Investment

71.75%

62 W Creek View Dr Big Bass Lake, Pennsylvania, 18424

3 bed • 1 bath • 9 guests

Purchase Price

Est. $828/mo

Inquire about this property

Contact Agent

$172,700

Zestimate

316

Airbnb Investor Score

$27,545

Annual Profit

22.7%

Cap Rate

57.4%

Cash on Cash

$60,777

Annual Revenue

BNBCalc predicts this property will get $216 per night with 55% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$48,719

Avg annual revenue

55%

Avg occupancy rate

$216

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$60k

$105k

$150k

$27,546

Profit

Revenue

$60,777

Operating Expenses

$21,581

Operating Income

$39,196

Mortgage & Taxes

$11,650

Profit (Cash Flow)

$27,546

$47,971

Cash Investment

Down Payment

$34,540

Renos & Furnishing

$8,250

Closing Costs

$5,181

Total

$47,971

DSCR Ratio

Strong

3.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

57.42%

Cap Rate

22.69%

Return on Investment

71.75%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$8,197

Deductible property tax

$1,710

Your total deduction

-$9,298

Your adjusted annual income

$150,000 - -$9,298 = $159,298

Taxes on $159,298 (30%)

$47,789

Your old tax bill

$45,000

Your new tax bill

$47,789

Estimated tax savings

-$2,789

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.5 sqft

Year built:

1984

Size:

1,167 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.5 sqft

Building area: 1,167 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: No Garage

Amenities: Other, Electric Water Heater

Price per square foot: $147

Lot Info

Zoning: -

Land Use: -

Parcel Number: 23304020015

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $15,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $172,700

Schools

Middle School: North Pocono Middle School with 6/10 star rating
High School: North Pocono High School with 6/10 star rating